You are on page 1of 24

DEMOLITION OF EXISTING BUILDINGS, GRUBBING UP FOUNDATIONS AND BORING AND CONSTRUCTING BORED CAST IN SITU PILES IN CONNECTION WITH

CONSTRUCTION OF A RESIDENTIAL OF 10 STOREYS AT NO 30 COLLINGWOOD PLACE, WELLAWATTE, COLOMBO 6

CORRECTED CORRECTED CORRECTED


EVALUATION QUOTED AMOUNT Diff Diff QUOTED AMOUNT Diff Diff QUOTED AMOUNT Diff Diff
AMOUNT AMOUNT AMOUNT
BILL A : PRELIMINARIES Rate Amount Eng Est Rate Amount Eng Est Rate Amount Eng Est Rate Amount Eng Est Rate Amount Eng Est Rate Amount Eng Est
A1 BILL 1 - PRELIMINARIES
A 1.1 Insurance and Securities

A 1.2 Provision of Performance Security . Item 1.00 200,000.00 224,400.00 12% 224,400.00 12% 102,670.00 -49% 102,670.00 -49% 200,000.00 0% 200,000.00 0%

A 1.3 Provision of Advance Payment Guarantee. Item 1.00 100,000.00 99,733.00 0% 99,733.00 0% 51,330.00 -49% 51,330.00 -49% 300,000.00 200% 300,000.00 200%

A 1.5 Provide insurance for the Works (contractor's All risks) for the
duration in accordance with clause 13.1 of the Condition of Item 1.00 175,000.00 115,500.00 -34% 115,500.00 -34% 620,810.00 255% 620,810.00 255% 300,000.00 71% 300,000.00 71%
Contract.

A 1.6 Provide forThird Party Insurance as required by Contract


Item 1.00 150,000.00 75,000.00 -50% 75,000.00 -50% 282,150.00 88% 282,150.00 88% 200,000.00 33% 200,000.00 33%
Conditions.

A 1.7 Provide for Contractors Workmen's Compensation Policy


Item 1.00 35,000.00 40,000.00 14% 40,000.00 14% 34,650.00 -1% 34,650.00 -1% 120,000.00 243% 120,000.00 243%

A 1.8 Provide a Crack Surveying Report as per the requirement : (50m


Offset around the boundaries of the land ) All payments and
Item 1.00 210,000.00 300,000.00 43% 300,000.00 43% 220,000.00 5% 220,000.00 5% 350,000.00 67% 350,000.00 67%
charge related to the work, will be paid by the Employer
( Invoices to be submitted by the contractor)

A2 Engineer's Facilities
Note: Payment method under sections 2 & 3 will be made 60% on
completion of establishment (errection), 30% for maintenance
periodically and 10% on removal
Payment method under sections 1.4 will be made in equal
installments

A 2.1 Temporary office for Engineer's staff including furniture, fittings,


sanitary facilities etc. including maintenance and removal after 1 Item 350,000.00 525,000.00 50% 525,000.00 50% 180,000.00 -49% 180,000.00 -49% 600,000.00 71% 600,000.00 71%
completion ( Required area will be given by the consultant)
(Item 2.1)It should include 3 nos. desks and 3 Nos chairs,3
visiting chairs, fan. Rate shall include for supplying necessary
electricity, , seperate toilet facilities, etc.
A 2.2 Including : Temporarty electricity, water , land telephone, facsimile
facilities etc. for Engineer's office including 1 Item 100,000.00 285,000.00 185% 285,000.00 185% 37,500.00 -63% 37,500.00 -63% 300,000.00 200% 300,000.00 200%
maintenance and removal after completion

A3 Contractor's Administrative Arrangements

A 3.1
Temporary office for Contractor's staff including
furniture, fittings, sanitary facilities etc. including
maintenance and removal after completion. The 1 Item 200,000.00 575,000.00 188% 575,000.00 188% 135,000.00 -33% 135,000.00 -33% 300,000.00 50% 300,000.00 50%
plans prepared by the Contractor and should
approved by the Engineer

A 3.2
Temporary office for Contractor's stores and 1 Item
workshops including furniture, fittings, etc. including
maintenance and removal after completion.

Allow for constructing and dismantling on completion


a building to be used as Contractor's stores for 90,000.00 125,000.00 125,000.00 45,000.00 45,000.00 75,000.00 75,000.00
perishable materials Building shall be constructed in
accordance with the drawings prepared by the
Contractor and approved by the Engineer.

A 3.3 Temporary buildings for Contractor's staff &


workers accomodation, toilets & wash areas, sick & 1 Item 150,000.00 265,000.00 77% 265,000.00 77% 120,000.00 -20% 120,000.00 -20% 150,000.00 0% 150,000.00 0%
first-aid rooms etc. including furniture, fittings,
plumbing works etc.
The price shall include for construction, maintenance and
dismantling, on completion.
Facilities to workman shall conform to the latest Public Health
and Industrial Regulations.

A 3.4 Allow for providing accomodation for Contractor's


1 Item 100,000.00 175,000.00 75% 175,000.00 75% 135,000.00 35% 135,000.00 35% 200,000.00 100% 200,000.00 100%
staff & workers

A 3.5 Temporarty electricity, water, telephone, facsimile


facilities etc. for Contractor's temporay buildings in 1 Item 75,000.00 25,000.00 -67% 25,000.00 -67% 43,500.00 -42% 43,500.00 -42% 75,000.00 0% 75,000.00 0%
connection with Works

A4 Setting Out

A 4.1 Setting out of building site and Works as per drawings


1 Item 60,000.00 25,000.00 -58% 25,000.00 -58% 130,500.00 118% 130,500.00 118% 150,000.00 150% 150,000.00 150%
and instructions

A5 Quality, Standards and Progress

A 5.1 Progress Reports, Photographs etc. 1 Item 10,000.00 12,500.00 25% 12,500.00 25% 37,500.00 275% 37,500.00 275% 25,000.00 150% 25,000.00 150%

1 Item 50,000.00 69,600.00 39% 69,600.00 39% 143,550.00 187% 143,550.00 187% 150,000.00 200% 150,000.00 200%
A 5.2 Submitting samples, testing of materials & works etc.

A 6 Health, Safety and Environment


A 6.1 First-aid medical duties, first-aid box, medicine etc.
for workers & staff personnels including maintaining, 1 Item 18,000.00 10,000.00 -44% 10,000.00 -44% 30,000.00 67% 30,000.00 67% 5,000.00 -72% 5,000.00 -72%
regular supply of medicine, linen etc.

A 6.2 Cleaning site and offices, supplying water for drinking


1 Item 40,000.00 75,000.00 88% 75,000.00 88% 10,500.00 -74% 10,500.00 -74% 5,000.00 -88% 5,000.00 -88%
& washing, soap, detergent etc.

A 6.3 Safety measures, safety equipment etc. to maintain


1 Item 200,000.00 130,000.00 -35% 130,000.00 -35% 85,000.00 -58% 85,000.00 -58% 25,000.00 -88% 25,000.00 -88%
safty regulations

A 6.4 Control of noise and air pollution, hoarding, dust


1 Item 500,000.00 200,000.00 -60% 200,000.00 -60% 492,500.00 -2% 492,500.00 -2% 850,000.00 70% 850,000.00 70%
screens etc.
. .
A 6.5 Removing rubbish and cleaning site during and
1 Item 50,000.00 175,000.00 250% 175,000.00 250% 145,000.00 190% 145,000.00 190% 250,000.00 400% 250,000.00 400%
completion of works

A7 Services and Facilities

A 7.1 Water for Works, paying charges & other expenses,


1 Item 450,000.00 375,000.00 -17% 375,000.00 -17% 350,000.00 -22% 350,000.00 -22% 200,000.00 -56% 200,000.00 -56%
storage etc.

A 7.2 Temporary electricity for construction Works


including connection, distribution system, payment 1 Item 600,000.00 1,500,000.00 150% 1,500,000.00 150% 956,000.00 59% 956,000.00 59% 400,000.00 -33% 400,000.00 -33%
for consumption etc.

Dewatering during construction ( paid on certified 1 Item 40,000.00 175,000.00 338% 175,000.00 338% 88,500.00 121% 88,500.00 121% 50,000.00 25% 50,000.00 25%
A 7.3 hours by the consultant site engineer)

A 7.4 Maintenance of Public and private roads use by the


1 Item 45,000.00 125,000.00 178% 125,000.00 178% 156,500.00 248% 156,500.00 248% 25,000.00 -44% 25,000.00 -44%
contractor for Works

A 7.5 Tyre wash before exit vehicles to maintain public &


1 Item 30,000.00 375,000.00 1150% 375,000.00 1150% 465,000.00 1450% 465,000.00 1450% 500,000.00 1567% 500,000.00 1567%
private roads and paths

A8 Miscellaneous

All Statutory obligations including stamp fees(If


1 Item 10,000.00 2,000.00 -80% 2,000.00 -80% 2,500.00 -75% 2,500.00 -75% nil nil
A 8.1 necessary on only)

A 8.2
Project sign board incluing errection, maintain and
removing.Allow for supplying & erection of project 1 Item 30,000.00 85,000.00 183% 85,000.00 183% 62,500.00 108% 62,500.00 108% 150,000.00 400% 150,000.00 400%
name boards 8'-0" x 5'-0" at site with necessary
supports & bracing at site with lettering in PVC sticker
at required locations as instructed by the Engineer.

A 8.3 Any other financial comitment by contractor for proper


execution and maintance of the Works (If necessary 1 Item 1,000,000.00 1,900,000.00 90% 1,900,000.00 90% 3,000,000.00 200% 3,000,000.00 200% nil nil
only)

TOTAL CARRIED TO GRAND SUMMARY 5,068,000.00 8,063,733.00 8,063,733.00 8,163,160.00 8,163,160.00 5,955,000.00 5,955,000.00

Bill-1/1
DEMOLITION OF EXISTING BUILDINGS, GRUBBING UP FOUNDATIONS AND BORING AND CONSTRUCTING BORED CAST IN SITU PILES IN CONNECTION WITH CONSTRUCTION OF A RESIDENTIAL OF 10 STOREYS AT NO 30 COLLINGWOOD PLACE, WELLAWATTE, COLOMBO 6

EVALUATION MTD WALKERS SAN PILING SIERRA

Unit rate Total QUOTED AMOUNT Diff CORRECTED AMOUNT Diff QUOTED AMOUNT Diff CORRECTED AMOUNT Diff QUOTED AMOUNT Diff CORRECTED AMOUNT Diff
BILL B: PILING WORKS Quantity Unit Eng Eng Eng Eng Eng
SLR SLR Rate Amount Rate Amount Eng Est Rate Amount Rate Rate Amount Rate Amount
Est Est Amount Est Est Est

B PILING WORKS
One pile of each diameter shall be tested to ascertain
design verification load and ultimate load bearing
capacity of the piles. Therefore first priority shall be Note
given to construct test piles, perform required tests,
and submit relevant reports.

B.1 Boring

The works are to be carried out with controlling the


Note
Vibrate as agreed by the Employer & Engineer

Rate Shall include for 3m empty boring Note

Drilling and Boring with Rotary in any type of soil


including sandy salty clay, soft clay, coarse to fine
sandy soil and weathered rock etc, from formation
level or existing ground level whichever is low, to top
of hard rock including betonite lining and discharging
Note
system as per specifications/instructions by the
Engineer. (Length of pile for payment shall be
measured from cutoff level as specified).

B.1.01 Boring for 900mm dia. piles 420.00 m 13,965.00 5,865,300.00 14,000.00 5,880,000.00 0% 14,000.00 5,880,000.00 0% 12,350.00 5,187,000.00 -12% 12,350.00 5,187,000.00 -12% 17,500.00 7,350,000.00 25% 17,500.00 7,350,000.00 25%
- - - -
B.1.02 Boring for 1200mm dia. piles 392.00 m 18,795.00 7,367,640.00 18,500.00 7,252,000.00 -2% 18,500.00 7,252,000.00 -2% 15,250.00 5,978,000.00 -19% 15,250.00 5,978,000.00 -19% 24,200.00 9,486,400.00 29% 24,200.00 9,486,400.00 29%
- - - -
Boring in through hard rock (2 m socketing) from top
of hard rock including betonite lining and discharging
system as per specifications/instructions by the Note - -
Engineer. -
- - -
B.1.03 Boring for 900mm dia. piles 30.00 m 93,030.00 2,790,900.00 60,463.00 1,813,890.00 -35% 60,463.00 1,813,890.00 -35% 74,500.00 2,235,000.00 -20% 74,500.00 2,235,000.00 -20% 125,000.00 3,750,000.00 34% 125,000.00 3,750,000.00 34%
- - - -
B.1.04 Boring for 1200mm dia. piles 28.00 m 107,835.00 3,019,380.00 90,518.00 2,534,504.00 -16% 90,518.00 2,534,504.00 -16% 86,250.00 2,415,000.00 -20% 86,250.00 2,415,000.00 -20% 180,000.00 5,040,000.00 67% 180,000.00 5,040,000.00 67%
- - - -
B.2 Disposal - - - -
- - - -
B.2.01 Disposal of excavated materials from pile bores,
including broken rock off the site (compacted volume) 959,225.40 975.00 742,257.75 -23% 975.00 742,257.75 -23% 1,400.00 1,065,806.00 11% 1,400.00 1,065,806.00 11% 2,600.00 1,979,354.00 106% 2,600.00 1,979,354.00 106%
761.29 m3 1,260.00
- - - -
B.3 Concrete Works - - - -
Casting in situ reinforced cement concrete pile as per
relevant BS code of specified diameter and length
below the cutoff level in C-30 N/mm2 min (Cement
content 400Kg/m3) cement concrete, with temporary - - -
casing of appropriate length and removal of same as
per the instruction of project maneger etc. Design Mix
to be approved from RCC Consultants
Note -
- - - -
Concrete depth will be measured from cut-off level to
bottom of the pile. Rate shall include the weak Note - - -
concrete above the cut-off level and additional
concrete needed for buldging etc. -
- - - -
concrete shall be paid based on theoretical volume
based on GFC drawings and measured between Note - - -
actual bottom of pile and cut off level. -
- - - -
B.3.01 Poured concrete for 900mm dia. piles 280.55 m3 28,350.00 7,953,592.50 30,938.00 8,679,655.90 9% 30,938.00 8,679,655.90 9% 30,500.00 8,556,775.00 8% 30,500.00 8,556,775.00 8% 37,500.00 10,520,625.00 32% 37,500.00 10,520,625.00 32%
- - - -
B.3.02 Poured concrete for 1200mm dia. piles 465.51 m3 28,350.00 13,197,208.50 30,938.00 14,401,948.38 9% 30,938.00 14,401,948.38 9% 30,500.00 14,198,055.00 8% 30,500.00 14,198,055.00 8% 37,500.00 17,456,625.00 32% 37,500.00 17,456,625.00 32%
- - - -
B.4 Reinforcement - - - -
- - - -
- - - -
Fixing of High yield steel bar reinforcement (460
N/mm2 minimum) Cutting, bending to shape,
fabricating, fixing and tieing in position including
supplying and tieing with 18 gauge binding wire in
positions. (Rate shall include fordistance blocks, steel Note - - -
seperatorsm overlaps binding wire, M.S. hooks,
spacer bars, chairs, pins, temporary fixing & supports
etc )
-
- - - -
B.4.01 10mm dia High yield steel bar spiral reinforcement in
piles including the test pile 169,950.00 1,198,147.50 -19% 169,950.00 1,198,147.50 -19% 182,500.00 1,286,625.00 -13% 182,500.00 1,286,625.00 -13% 195,000.00 1,374,750.00 -7% 195,000.00 1,374,750.00 -7%
7.05 t 210,000.00 1,480,500.00
- - - -
B.4.02 16/20/25mm dia High yield steel bar reinforcement in
169,950.00 6,432,607.50 -19% 169,950.00 6,432,607.50 -19% 182,500.00 6,907,625.00 -13% 182,500.00 6,907,625.00 -13% 195,000.00 7,380,750.00 -7% 195,000.00 7,380,750.00 -7%
piles including the test pile. 37.85 t 210,000.00 7,948,500.00
- - - -
B.5 Trimming - - - -
- - - -
B.5.01 Cutting off (trimming) 900mm dia. piles to the depth of
cut-off level including removing debris off the site 21,500.00 322,500.00 20% 21,500.00 322,500.00 20% 14,150.00 212,250.00 -21% 14,150.00 212,250.00 -21% 18,000.00 270,000.00 1% 18,000.00 270,000.00 1%
15 nr 17,850.00 267,750.00
- - - -
B.5.02 Cutting off (trimming) 1200mm dia. piles to the depth
of cut-off level including removing debris off the site 29,750.00 416,500.00 49% 29,750.00 416,500.00 49% 19,650.00 275,100.00 -2% 19,650.00 275,100.00 -2% 28,800.00 403,200.00 44% 28,800.00 403,200.00 44%
14 nr 19,950.00 279,300.00
- - - -
B.6 Pile Integrity Test - - - -
Pile Integrity Test shall not be carried out for test piles.
- - -
Note -
B.6.02 Integrity Test on 900mm dia. Piles 15 nr 9,240.00 138,600.00 8,000.00 120,000.00 -13% 8,000.00 120,000.00 -13% 10,500.00 157,500.00 14% 10,500.00 157,500.00 14% 10,500.00 157,500.00 14% 10,500.00 157,500.00 14%
- - - -
B.6.03 Integrity Test on 1200mm dia. Piles 14 nr 9,240.00 129,360.00 8,000.00 112,000.00 -13% 8,000.00 112,000.00 -13% 10,500.00 147,000.00 14% 10,500.00 147,000.00 14% 10,500.00 147,000.00 14% 10,500.00 147,000.00 14%
- - - -
B.7 Pile Dynamic Analyzer Test - - - -
Rate shall include for submission of comprehensive - - -
test report 3 copies -
- - - -
B.7.01 Pile Dynamic Analyzer (PDA) Test on 900mm dia. pile.
Rate shall include for transporting equipment to site 475,000.00 950,000.00 -30% 475,000.00 950,000.00 -30% 566,810.00 1,133,620.00 -17% 566,810.00 1,133,620.00 -17% 650,000.00 1,300,000.00 -5% 650,000.00 1,300,000.00 -5%
for maintained Dynamic Pile testing and remove upon
completion on contract. 2 nr 682,500.00 1,365,000.00
- - - -
B.7.02 Pile Dynamic Analyzer (PDA) Test on 1200mm dia.
pile. Rate shall include for transporting equipment to 500,000.00 1,000,000.00 -42% 500,000.00 1,000,000.00 -42% 610,960.00 1,221,920.00 -30% 610,960.00 1,221,920.00 -30% 850,000.00 1,700,000.00 -2% 850,000.00 1,700,000.00 -2%
site for maintained Dynamic Pile testing and remove
upon completion on contract. 2 nr 868,350.00 1,736,700.00
- - - -
B.8 Maintained Load Test (MLT)- Optional - - - -
Rate shall include for submission of comprehensive Note - - -
test report 3 copies -
- - - -
B.8.01
MLT on 900mm dia: pile. Allow a sum for transporting 2,025,000.00 2,025,000.00 -26% 2,025,000.00 2,025,000.00 -26% 2,025,000.00 2,025,000.00 -26% 2,025,000.00 2,025,000.00 -26% 650,000.00 650,000.00 -76% 650,000.00 650,000.00 -76%
equipment to site for maintained (MLT) load testing
and removing on completion as per specification 1 nr 2,730,000.00 2,730,000.00
- - - -
B.8.02
MLT on 1200mm dia: pile. Allow a sum for transporting 2,760,000.00 2,760,000.00 -37% 2,760,000.00 2,760,000.00 -37% 3,105,000.00 3,105,000.00 -30% 3,105,000.00 3,105,000.00 -30% 850,000.00 850,000.00 -81% 850,000.00 850,000.00 -81%
equipment to site for maintained (MLT) load testing
and removing on completion as per specification 1 nr 4,410,000.00 4,410,000.00
- - -
B.9 As Built Drawings - - -
- - -
B.9.01 Maintain records of all site changes to the design &
drawings and submit two sets of as-built drawings at 25,000.00 -52% 25,000.00 -52% 94,250.00 94,250.00 80% 94,250.00 94,250.00 80% 250,000.00 250,000.00 376% 250,000.00 250,000.00 376%
completion 1 Item 52,500.00 52,500.00

TOTAL CARRIED TO GRAND SUMMARY 61,691,456.40 56,666,011.03 56,666,011.03 56,201,526.00 56,201,526.00 70,066,204.00 70,066,204.00

2
DEMOLITION OF EXISTING BUILDINGS, GRUBBING UP FOUNDATIONS AND BORING AND CONSTRUCTING BORED CAST IN SITU PILES IN CONNECTION WITH CONSTRUCTION OF A RESIDENTIAL OF 10 STOREYS AT NO 30 COLLINGWOOD PLACE, WELLAWATTE, COLOMBO 6

EVALUATION MTD WALKERS SAN PILING SIERRA

QUOTED AMOUNT Diff CORRECTED AMOUNT Diff QUOTED AMOUNT Diff CORRECTED AMOUNT Diff QUOTED AMOUNT Diff CORRECTED AMOUNT Diff
Eng Eng Eng Eng Eng Eng
Unit rate Total Rate Amount Rate Amount Rate Amount Rate Amount Rate Amount Rate Amount
BILL C: DEMOLITION WORKS Quantity Unit Est Est Est Est Est Est
SLR SLR

C
Demolition of the existing building,inclusive of all
rubble foundation, concrete columns,concrete
beams, floor slab, brick or block work timber doors
& Windows,(piping ,electrical fittings- If necessary),
etc and demolished materials should be carted
away from the site. If some debris (example: Doors
and Windows)are required by the client,It shall be 1 Item 1,000,000.00 2,000,000.00 100% 2,000,000.00 100% 1,250,000.00 25% 1,250,000.00 25% 6,000,000.00 500% 6,000,000.00 500%
handed over to the client. The demolition area has
been marked on the drawing and also contractor
shall follow the instructions by the Engineer.
(Methology for the demolition works,should be
submitted by the contractor and it should be by
approved the consultant ,before commencing the
work.

TOTAL CARRIED TO BILL - A SUMMARY


Rs. 1,000,000.00 2,000,000.00 2,000,000.00 1,250,000.00 1,250,000.00 6,000,000.00 6,000,000.00
DEMOLITION OF EXISTING BUILDINGS, GRUBBING UP FOUNDATIONS AND BORING AND CONSTRUCTING BORED CAST IN SITU PILES IN CONNECTION WITH CONSTRUCTION OF A RESIDENTIAL OF 10 STOREYS AT NO 30 COLLINGWOOD PLACE,
WELLAWATTE, COLOMBO 6

EVALUATION MTD WALKERS SAN PILING SIERRA

CORRECTED CORRECTED
Unit rate Total QUOTED AMOUNT Diff Diff QUOTED AMOUNT Diff Diff QUOTED AMOUNT Diff CORRECTED AMOUNT Diff
AMOUNT AMOUNT
BILL D: EXTRA RATES Quantity Unit Amoun Eng Amoun Eng Eng Eng Eng Eng
SLR SLR Rate Rate Rate Amount Rate Amount Rate Amount Rate Amount
t Est t Est Est Est Est Est

D.1 Boring in through hard rock from 2m to 3 m including


betonite lining and discharging system as per
specifications/instructions by the Engineer.

D.1.01 Boring for 900mm dia. piles 1.00 m 95,000.00 Rate Only 675,000.00 611% 675,000.00 611% 81,950.00 -14% 81,950.00 86% 125,000.00 32% 125,000.00 32%

D.1.02 Boring for 1200mm dia. piles 1.00 m 95,000.00 Rate Only 99,750.00 5% 99,750.00 5% 94,875.00 -0.13% 94,875.00 100% 180,000.00 89% 180,000.00 89%
DEMOLITION OF EXISTING BUILDINGS, GRUBBING UP FOUNDATIONS AND BORING AND CONSTRUCTING BORED CAST IN SITU PILES IN CONNECTION WITH CONSTRUCTION OF A RESIDENTIAL OF 10 STOREYS AT NO 30 COLLINGWOOD PLACE,
WELLAWATTE, COLOMBO 6

EVALUATION MTD WALKERS SAN PILING SIERRA

Unit
GRAND SUMMARY Quantity Unit rate R/S Total (SLR) QUOTED AMOUNT CORRECTED AMOUNT QUOTED AMOUNT CORRECTED AMOUNT QUOTED AMOUNT CORRECTED AMOUNT

BILL A - PRELIMINARIES 5,068,000.00 8,063,733.00 8,063,733.00 8,163,160.00 8,163,160.00 5,955,000.00 5,955,000.00


59.11% 59.11% 61.07% 61.07% 17.50% 17.50%

BILL B - PILING WORKS 61,691,456.40 56,666,011.03 56,666,011.03 56,201,526.00 56,201,526.00 70,066,204.00 70,066,204.00
-8.15% -8.15% -8.90% -8.90% 13.58% 13.58%

BILL C - DEMOLITION WORKS 1,000,000.00 2,000,000.00 2,000,000.00 1,250,000.00 1,250,000.00 6,000,000.00 6,000,000.00
100.00% 100.00% 25.00% 25.00% 500.00% 500.00%

SUB TOTAL I 67,759,456.40 66,729,744.03 66,729,744.03 65,614,686.00 65,614,686.00 82,021,204.00 82,021,204.00


-1.52% -1.52% -3.17% -3.17% 21.05% 21.05%
10% CONTINGENCIES 6,775,945.64 6,672,974.40 6,672,974.40 6,561,468.60 6,561,468.60 8,202,120.40 8,202,120.40
-1.52% -1.52% -3.17% -3.17% 21.05% 21.05%
TOTAL WITH CONTINGENCIES 74,535,402.04 73,402,718.43 73,402,718.43 72,176,154.60 72,176,154.60 90,223,324.40 90,223,324.40
-1.52% -1.52% -3.17% -3.17% 21.05% 21.05%
Add 2%NBT

Sub Total I

Add 15% VAT

GRAND TOTAL

Summary Page 5
Mixed Development At Nuwara Eliya For Araliya Green City Including Material Date:2015/7/22

Mark up Amount Basic Amount Difference


PRELIMINERIES Rs. #REF! #REF! #REF!
PILING ` #REF! #REF! #REF!
SUB TOTAL Rs. #REF! #REF! #REF!
DISCOUNT Rs. - - -
GRAND TOTAL Rs. #REF! #REF! #REF!
ADD 11% VAT Rs. #REF! #REF!
GRAND TOTAL Rs. #REF! #REF!

OVERALL PROFIT 5.0% #REF!

price variation = 1.00%


Site OH = 1.0%
Head Office OH = 12%
Profit = 5%
Total 19.0%

say #REF!

................... ...................
....................... ........................... ..........................
Checked by Checked by
Prepared by Certified by DGM Approved by
Manager Estimation Financial Manager
QS C.E.O.
................... ...................
....................... ..........................
Checked by Checked by
Prepared by Approved by
Manager Estimation Financial Manager
QS C.E.O.
No Unit Qty Rate Amount Rate

B1.01 m 1372 #REF! #REF! #REF!


B1.02 m 1456 #REF! #REF! #REF!

B1.05 m 98 #REF! #REF! #REF!


B1.06 m 104 #REF! #REF! #REF!

B2.01 m3 1643 #REF! #REF! #REF!


Page B/1 #REF!

B3.01 m3 650 #REF! #REF! #REF!


B3.02 m3 993 #REF! #REF! #REF!
B4.01 t 24 #REF! #REF! #REF!

B4.02 t 114 #REF! #REF! #REF!

B5.01 nr 49 #REF! #REF! #REF!

B5.02 nr 52 #REF! #REF! #REF!

Page B/2 #REF!

B6.01 nr 49 #REF! #REF! #REF!


B6.02 nr 52 #REF! #REF! #REF!

B7.01 nr 1 #REF! #REF! #REF!


B7.02 nr 1 #REF! #REF! #REF!

B8.01 nr 2 #REF! #REF! #REF!

B8.02 nr 3 #REF! #REF! #REF!

B9.01 item #REF!

#REF!
Page B/3

BILL SUMMARY

Page B/1 #REF!

PageB/2 #REF!
Page B/3 #REF!

TOTAL #REF!

BILL A- PRILIMINARIES #REF!

BILL B- PILING WORKS #REF!

TOTAL EXCLUDING VAT #REF!

10% CONTINGENCIES #REF!

11% VAT #REF!


GRAND TOTAL #REF!
Amount

#REF!
#REF!

#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!

#REF!

#REF!

#REF!

#REF!

#REF!
#REF!

#REF!
#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!
#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!
#REF!
No Unit Qty Rate

Boring

C1.01 m 1 #REF!
C1.02 m 1 #REF!

C1.03 m 1 #REF!
C1.04 m 1 #REF!
Triming

C2.01 NR 1 #REF!
C2.02 NR 1 #REF!

PIT
C3.01 NR #REF!
C3.02 NR #REF!

C.4

MLT

C4.01 NR 1 #REF!

C4.02 NR 1 #REF!
PDA

C5.1 NR 1 #REF!

C5.2 NR 1 #REF!
Amount

Rate Only
Rate Only

Rate Only
Rate Only
Rate Only
Rate Only

Rate Only
Rate Only

Rate Only

Rate Only
Rate Only

Rate Only